{
  "PageType": 0,
  "ColumnCount": 17,
  "RowCount": 42,
  "Formulas": {
    "6,5": "C7-D7-E7",
    "7,4": "IF((F7-F6-D8)<0,0,F7-F6-D8)",
    "7,3": "D6-D7",
    "22,4": "SUM(E12)",
    "32,5": "SUM(F27)",
    "22,2": "SUM(C12)",
    "22,3": "SUM(D12)",
    "11,4": "C12-D12",
    "6,4": "SUM(D27)",
    "6,3": "SUM(D12)",
    "5,4": "SUM(C27)",
    "5,3": "SUM(C12)",
    "36,4": "IF(F33<E33,0,F33-E33)",
    "36,0": "IF(F23<E23,F23,E23)",
    "11,5": "SUMIF($P$4:P37,A12,$L$4:L37)",
    "22,5": "SUM(F12)",
    "36,2": "IF(F23-A37<0,0,F23-A37)",
    "32,2": "SUM(C27)",
    "1,5": "TODAY()",
    "32,3": "SUM(D27)",
    "36,5": "A37+C37+D37+E37",
    "32,4": "E8",
    "5,5": "C6-D6-E6",
    "26,5": "SUMIF($P$4:P37,A27,$L$4:L37)",
    "36,3": "IF(F33>E33,E33,F33)"
  }
}